[EFFICEN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 21.73%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 43,012 38,476 36,553 36,164 31,125 29,158 26,447 38.17%
PBT 14,002 12,617 11,876 10,938 9,234 8,398 7,585 50.31%
Tax -1,887 -1,733 -1,928 -1,898 -1,808 -1,621 -1,396 22.18%
NP 12,115 10,884 9,948 9,040 7,426 6,777 6,189 56.29%
-
NP to SH 12,115 10,884 9,948 9,040 7,426 6,777 6,189 56.29%
-
Tax Rate 13.48% 13.74% 16.23% 17.35% 19.58% 19.30% 18.40% -
Total Cost 30,897 27,592 26,605 27,124 23,699 22,381 20,258 32.39%
-
Net Worth 48,152 45,225 0 0 37,142 0 140,219 -50.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,055 1,055 1,197 1,197 1,197 1,197 - -
Div Payout % 8.71% 9.70% 12.04% 13.25% 16.12% 17.67% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,152 45,225 0 0 37,142 0 140,219 -50.86%
NOSH 300,952 301,505 120,185 120,082 119,813 119,743 119,845 84.44%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 28.17% 28.29% 27.22% 25.00% 23.86% 23.24% 23.40% -
ROE 25.16% 24.07% 0.00% 0.00% 19.99% 0.00% 4.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.29 12.76 30.41 30.12 25.98 24.35 22.07 -25.09%
EPS 4.03 3.61 8.28 7.53 6.20 5.66 5.16 -15.15%
DPS 0.35 0.35 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.16 0.15 0.00 0.00 0.31 0.00 1.17 -73.36%
Adjusted Per Share Value based on latest NOSH - 120,082
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.29 4.73 4.49 4.45 3.83 3.59 3.25 38.24%
EPS 1.49 1.34 1.22 1.11 0.91 0.83 0.76 56.45%
DPS 0.13 0.13 0.15 0.15 0.15 0.15 0.00 -
NAPS 0.0592 0.0556 0.00 0.00 0.0457 0.00 0.1724 -50.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.40 0.36 0.26 0.27 0.23 0.23 -
P/RPS 3.50 3.13 1.18 0.86 1.04 0.94 1.04 124.07%
P/EPS 12.42 11.08 4.35 3.45 4.36 4.06 4.45 97.86%
EY 8.05 9.02 22.99 28.95 22.96 24.61 22.45 -49.43%
DY 0.70 0.87 2.78 3.85 3.70 4.35 0.00 -
P/NAPS 3.13 2.67 0.00 0.00 0.87 0.00 0.20 522.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 - - -
Price 0.56 0.40 0.41 0.33 0.26 0.00 0.00 -
P/RPS 3.92 3.13 1.35 1.10 1.00 0.00 0.00 -
P/EPS 13.91 11.08 4.95 4.38 4.19 0.00 0.00 -
EY 7.19 9.02 20.19 22.81 23.84 0.00 0.00 -
DY 0.63 0.87 2.44 3.03 3.85 0.00 0.00 -
P/NAPS 3.50 2.67 0.00 0.00 0.84 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment